Income StatementSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Total Revenues

1,893.3

1,851.7

1,810.3

1,760

1,694.5

1,632

Total Revenues %Chg

11.7%

13.5%

15%

16.3%

16.9%

17.6%

Cost of Sales

696.3

679.3

668.9

724.1

630

614.1

Gross Profit

1,197

1,172.4

1,141.4

812.1

1,064.5

1,017.9

Gross Profit Margin

63.2%

63.3%

63.1%

46.1%

62.8%

62.4%

Selling, General & Administrative Expenses

352.7

351.7

350.4

708

319.3

295.3

Research & Development Expenses

232.9

229

230

223.8

223.2

221.1

Other Operating Expenses

—

—

—

—

—

—

Operating Profit

132.3

122.6

94.4

104.1

114.4

120.1

Operating Margin

7%

6.6%

5.2%

5.9%

6.8%

7.4%

Interest Expense

-29.1

-31.2

-35.2

-40.6

-42.1

-42.2

Non-Operating Income

197.8

14.8

20.9

25.9

0.1

11.5

Total Non-Operating Income

168.7

-16.4

-14.3

-14.7

-42

-30.7

Income Before Provision for Income Taxes

-94.6

76.6

38.3

37.6

72.2

66.4

Provision for Income Taxes

55.2

27.6

12.4

19.5

19.3

19.3

Consolidated Net Income

-149.8

49

25.9

18.1

52.9

47.1

Net Income Attributable to Minority Interests and Other

—

—

—

—

—

—

Net Income Attributable to Discontinued Operations

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

-149.8

49

25.9

18.1

52.9

47.1

Basic EPS

-0.9

0.3

0.2

0.1

0.3

0.3

Diluted EPS

-0.9

0.3

0.2

0.1

0.3

0.3

Basic Weighted Average Shares Outstanding

159.4

158.9

158.4

157.8

157.3

156.7

Total Shares Outstanding

160

159.8

160

159

157.8

159.8

Diluted Weighted Average Shares Outstanding

161.1

161.1

160.3

160.4

159.2

158.2

EBITDA

346.4

344.4

313.5

318.1

318.6

310.9

Effective Tax Rate

-58.4%

36%

32.4%

51.9%

26.7%

29.1%